[DEGEM] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 26.89%
YoY- -28.93%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 186,676 191,407 219,417 234,384 250,797 219,703 185,253 0.12%
PBT 14,687 17,729 27,634 22,435 29,781 34,391 21,038 -5.80%
Tax -4,598 -5,992 -8,241 -5,935 -6,968 -9,578 -6,586 -5.80%
NP 10,089 11,737 19,393 16,500 22,813 24,813 14,452 -5.80%
-
NP to SH 10,211 11,241 18,174 15,408 21,681 23,395 14,145 -5.28%
-
Tax Rate 31.31% 33.80% 29.82% 26.45% 23.40% 27.85% 31.31% -
Total Cost 176,587 179,670 200,024 217,884 227,984 194,890 170,801 0.55%
-
Net Worth 258,928 247,328 230,627 211,606 197,340 182,298 157,767 8.59%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,269 - - 1,983 - - - -
Div Payout % 32.02% - - 12.88% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 258,928 247,328 230,627 211,606 197,340 182,298 157,767 8.59%
NOSH 134,000 130,861 131,038 132,253 132,443 132,100 132,577 0.17%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.40% 6.13% 8.84% 7.04% 9.10% 11.29% 7.80% -
ROE 3.94% 4.54% 7.88% 7.28% 10.99% 12.83% 8.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 142.75 146.27 167.45 177.22 189.36 166.32 139.73 0.35%
EPS 7.80 8.59 13.87 11.65 16.37 17.71 10.67 -5.08%
DPS 2.50 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.98 1.89 1.76 1.60 1.49 1.38 1.19 8.84%
Adjusted Per Share Value based on latest NOSH - 131,839
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 139.31 142.84 163.74 174.91 187.16 163.96 138.25 0.12%
EPS 7.62 8.39 13.56 11.50 16.18 17.46 10.56 -5.28%
DPS 2.44 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 1.9323 1.8457 1.7211 1.5791 1.4727 1.3604 1.1774 8.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.90 0.88 0.84 0.85 0.80 1.06 1.12 -
P/RPS 0.63 0.60 0.50 0.48 0.42 0.64 0.80 -3.89%
P/EPS 11.53 10.24 6.06 7.30 4.89 5.99 10.50 1.57%
EY 8.68 9.76 16.51 13.71 20.46 16.71 9.53 -1.54%
DY 2.78 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.48 0.53 0.54 0.77 0.94 -11.54%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 26/02/15 25/02/14 21/02/13 23/02/12 23/02/11 -
Price 0.90 0.83 0.86 0.80 0.80 0.89 1.08 -
P/RPS 0.63 0.57 0.51 0.45 0.42 0.54 0.77 -3.28%
P/EPS 11.53 9.66 6.20 6.87 4.89 5.03 10.12 2.19%
EY 8.68 10.35 16.13 14.56 20.46 19.90 9.88 -2.13%
DY 2.78 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.49 0.50 0.54 0.64 0.91 -11.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment